|
|
Six months ended 30 September
|
Year ended 31 March
|
|
|
|
2010
|
2009
|
2010
|
|
Note
|
£000
|
£000
|
£000
|
|
|
|
|
|
Revenue
|
|
6,811
|
5,675
|
13,590
|
Cost of sales
|
|
(3,954)
|
(3,379)
|
(7,837)
|
|
|
|
|
|
Gross profit
|
|
2,857
|
2,296
|
5,753
|
|
|
|
|
|
Distribution costs
|
|
(294)
|
(230)
|
(511)
|
Administration costs
|
|
(2,554)
|
(2,170)
|
(4,908)
|
|
|
|
|
|
Profit/(loss) from operations
|
|
9
|
(104)
|
334
|
|
|
|
|
|
Finance costs
|
|
(7)
|
(12)
|
(31)
|
|
|
|
|
|
Profit/(loss) before tax
|
|
2
|
(116)
|
303
|
|
|
|
|
|
Tax
|
|
-
|
-
|
-
|
|
|
|
|
|
Profit/(loss) for the period attributable to the equity holders of the parent company
|
|
2
|
(116)
|
303
|
Basic
|
2
|
0.004p
|
(0.21p)
|
0.56p
|
Diluted
|
2
|
0.003p
|
(0.19p)
|
0.51p
|
|
|
Six months ended 30 September
|
Year ended 31 March
|
|
|
|
2010
|
2009
|
2010
|
|
|
£000
|
£000
|
£000
|
Profit/ (loss) for the period from continuing operations
|
|
2
|
(116)
|
303
|
|
|
|
|
|
Exchange differences on translating of foreign operations
|
|
21
|
40
|
18
|
Movement on cash flow hedges taken to equity
|
|
-
|
(143)
|
-
|
Release of cash flow hedge to income statement
|
|
-
|
-
|
(179)
|
|
|
|
|
|
Total recognised income and expense for the period attributable to the equity holders of the parent company
|
|
23
|
(219)
|
142
|
|
|
30 September
|
31 March
|
|
|
|
2010
|
2009
|
2010
|
|
|
£000
|
£000
|
£000
|
Non-current assets
|
|
|
|
|
Goodwill
|
|
343
|
331
|
331
|
Other intangible assets
|
|
141
|
155
|
154
|
Property, plant and equipment
|
|
362
|
398
|
394
|
|
|
846
|
884
|
879
|
Current assets
|
|
|
|
|
Inventories
|
|
3,161
|
3,690
|
2,770
|
Trade and other receivables
|
|
2,789
|
2,329
|
2,013
|
Cash and cash equivalents
|
|
43
|
27
|
49
|
Derivative financial instruments
|
|
-
|
36
|
-
|
|
|
5,993
|
6,082
|
4,832
|
|
|
|
|
|
Total assets
|
|
6,839
|
6,966
|
5,711
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
|
2,346
|
1,959
|
1,822
|
Obligations under finance leases
|
|
13
|
14
|
16
|
Short term borrowings
|
|
803
|
1,690
|
216
|
|
|
3,162
|
3,663
|
2,054
|
Net current assets
|
|
2,831
|
2,419
|
2,778
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Long term borrowings
|
|
2
|
17
|
7
|
|
|
2
|
17
|
7
|
|
|
|
|
|
Total liabilities
|
|
3,164
|
3,680
|
2,061
|
|
|
|
|
|
Net assets
|
|
3675
|
3,286
|
3,650
|
|
|
|
|
|
Equity
|
|
|
|
|
Share capital
|
|
543
|
543
|
543
|
Share premium account
|
|
1,229
|
1,229
|
1,229
|
Other reserves
|
|
38
|
38
|
38
|
Share-based payment reserve
|
|
71
|
66
|
69
|
Retained earnings
|
|
1,826
|
1,405
|
1,824
|
Hedging reserve
|
|
-
|
36
|
-
|
Translation reserve
|
|
(32)
|
(31)
|
(53)
|
Total equity available to the holders of the parent company
|
|
3,675
|
3,286
|
3,650
|
|
Share capital
|
Share premium
|
Other reserves
|
Share-based payment reserve
|
Retained earnings
|
Hedging reserve
|
Translation reserve
|
Total
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
|
Balance at 1 April 2009
|
543
|
1,229
|
38
|
63
|
1,521
|
179
|
(71)
|
3,502
|
Loss for six months ended 30 September 200
|
-
|
-
|
-
|
-
|
(116)
|
-
|
-
|
(116)
|
Debit to equity for share based payments
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
3
|
Transfer to Income
|
-
|
-
|
-
|
-
|
-
|
(143)
|
-
|
(143)
|
Exchange differences on translation of foreign operations
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
40
|
Balance at 30 September 2009
|
543
|
1,229
|
38
|
66
|
1,405
|
36
|
(31)
|
3,286
|
Profit for six months ended 31 March 2010
|
-
|
-
|
-
|
-
|
419
|
-
|
-
|
419
|
Debit to equity for share based payments
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
3
|
Transfer to Income
|
-
|
-
|
-
|
-
|
-
|
(36)
|
-
|
(36)
|
Exchange differences on translation of foreign operations
|
-
|
-
|
-
|
-
|
-
|
-
|
(22)
|
(22)
|
Balance at 31 March 2010
|
543
|
1,229
|
38
|
69
|
1,824
|
-
|
(53)
|
3,650
|
Profit for six months ended 30 September 2010
|
-
|
-
|
-
|
-
|
2
|
|
|
2
|
Debit to equity for share based payments
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
2
|
Exchange differences on translation of foreign operations
|
-
|
-
|
-
|
-
|
-
|
-
|
21
|
21
|
Balance at 30 September 2010
|
543
|
1,229
|
38
|
71
|
1,826
|
-
|
(32)
|
3,675
|
|
|
Six months ended
30 September
|
Year ended
31 March
|
|
|
|
2010
|
2009
|
2010
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
Net cash (outflow)/inflow from operating activities
|
|
(482)
|
(1,500)
|
151
|
|
|
|
|
|
Cash flow from investing activities
|
|
|
|
|
Purchase of property, plant and equipment
|
|
(25)
|
(21)
|
(77)
|
Goodwill
|
|
(12)
|
-
|
-
|
Expenditure on intangible assets
|
|
(62)
|
(91)
|
(182)
|
|
|
|
|
|
Net cash used in investing activities
|
|
(99)
|
(112)
|
(259)
|
|
|
|
|
|
Cash flow from financing activities
|
|
|
|
|
Repayment of finance lease obligations
|
|
(8)
|
(7)
|
(15)
|
Increase/(decrease) in bank overdrafts
|
|
586
|
1,456
|
(18)
|
Net cash from/(used in) financing activities
|
|
578
|
1,449
|
(33)
|
|
|
|
|
|
Net (decrease)/increase in cash and cash equivalents
|
|
(3)
|
(163)
|
(141)
|
|
|
|
|
|
Cash and cash equivalents at start of period
|
|
49
|
194
|
194
|
|
|
|
|
|
Effect of foreign exchange rate changes
|
|
(3)
|
(4)
|
(4)
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
43
|
27
|
49
|
|
|
Six months ended
30 September
|
Year ended
31 March
|
|
|
|
2010
|
2009
|
2010
|
|
|
£000
|
£000
|
£000
|
Earnings
|
|
|
|
|
Net profit/(loss) attributable to the equity holders of the parent company
|
|
2
|
(116)
|
303
|
|
|
Six months ended
30 September
|
Year ended
31 March
|
|
|
|
2010
|
2009
|
2010
|
|
|
Number
|
Number
|
Number
|
Number of shares
|
|
|
|
|
Weighted average number of ordinary shares for the purposes of basic earnings per share
|
|
54,275,876
|
54,275,876
|
54,275,876
|
|
|
|
|
|
Effect of dilutive potential ordinary shares relating to Share options
|
|
5,426,550
|
5,426,550
|
5,426,550
|
|
|
|
|
|
Weighted average number of ordinary shares for the purposes of diluted earnings per share
|
|
59,702,426
|
59,702,426
|
59,702,426
|
The related party transactions that occurred in the six months ended 30 September 2010 are not materially different in size or nature to those reported in the Company’s Annual Report for the year ended 31 March 2010.
The Interim Report is being sent to shareholders. Further copies can be obtained from the Company's Registered Office, 1210 Lincoln Road, Peterborough, PE4 6ND.